[YB] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

29-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- -36.39%

YoY- -200.6%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Annualized Quarter Result
Revenue	73,902	88,011	65,420	108,990	121,030	116,196	141,162	-9.46%
YoY %	-16.03%	34.53%	-39.98%	-9.95%	4.16%	-17.69%	-	-
Horiz. %	52.35%	62.35%	46.34%	77.21%	85.74%	82.31%	100.00%	-
PBT	-6,992	1,085	-19,534	-12,850	-4,450	-454	12,496	-
YoY %	-744.42%	105.55%	-52.02%	-188.76%	-880.18%	-103.63%	-	-
Horiz. %	-55.95%	8.68%	-156.32%	-102.83%	-35.61%	-3.63%	100.00%	-
Tax	-12	-284	44	2,828	1,116	180	-2,912	-57.00%
YoY %	95.77%	-745.45%	-98.44%	153.41%	520.00%	106.18%	-	-
Horiz. %	0.41%	9.75%	-1.51%	-97.12%	-38.32%	-6.18%	100.00%	-
NP	-7,004	800	-19,490	-10,022	-3,334	-274	9,584	-
YoY %	-975.50%	104.10%	-94.47%	-200.60%	-1,116.79%	-102.86%	-	-
Horiz. %	-73.08%	8.35%	-203.36%	-104.57%	-34.79%	-2.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-7,004	800	-19,490	-10,022	-3,334	-274	9,584	-
YoY %	-975.50%	104.10%	-94.47%	-200.60%	-1,116.79%	-102.86%	-	-
Horiz. %	-73.08%	8.35%	-203.36%	-104.57%	-34.79%	-2.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	26.18%	-	-	-	-	23.30%	-
YoY %	-	0.00%	-	-	-	-	-	-
Horiz. %	-	112.36%	-	-	-	-	100.00%	-
Total Cost	80,906	87,210	84,910	119,012	124,364	116,470	131,578	-7.20%
YoY %	-7.23%	2.71%	-28.65%	-4.30%	6.78%	-11.48%	-	-
Horiz. %	61.49%	66.28%	64.53%	90.45%	94.52%	88.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	345,730	348,603	187,160	196,518	205,749	213,128	216,667	7.44%
YoY %	-0.82%	86.26%	-4.76%	-4.49%	-3.46%	-1.63%	-	-
Horiz. %	159.57%	160.89%	86.38%	90.70%	94.96%	98.37%	100.00%	-

	31/12/22	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/22	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	345,730	348,603	187,160	196,518	205,749	213,128	216,667	7.44%
YoY %	-0.82%	86.26%	-4.76%	-4.49%	-3.46%	-1.63%	-	-
Horiz. %	159.57%	160.89%	86.38%	90.70%	94.96%	98.37%	100.00%	-
NOSH	291,311	291,311	160,000	160,000	160,000	160,000	158,151	9.84%
YoY %	0.00%	82.07%	0.00%	0.00%	0.00%	1.17%	-	-
Horiz. %	184.20%	184.20%	101.17%	101.17%	101.17%	101.17%	100.00%	-

	31/12/22	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	-9.48%	0.91%	-29.79%	-9.20%	-2.75%	-0.24%	6.79%	-
YoY %	-1,141.76%	103.05%	-223.80%	-234.55%	-1,045.83%	-103.53%	-	-
Horiz. %	-139.62%	13.40%	-438.73%	-135.49%	-40.50%	-3.53%	100.00%	-
ROE	-2.03%	0.23%	-10.41%	-5.10%	-1.62%	-0.13%	4.42%	-
YoY %	-982.61%	102.21%	-104.12%	-214.81%	-1,146.15%	-102.94%	-	-
Horiz. %	-45.93%	5.20%	-235.52%	-115.38%	-36.65%	-2.94%	100.00%	-

	31/12/22	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	25.44	30.30	45.09	74.87	81.77	76.33	89.26	-17.54%
YoY %	-16.04%	-32.80%	-39.78%	-8.44%	7.13%	-14.49%	-	-
Horiz. %	28.50%	33.95%	50.52%	83.88%	91.61%	85.51%	100.00%	-
EPS	-2.42	0.27	-13.42	-6.88	-2.22	-0.18	6.06	-
YoY %	-996.30%	102.01%	-95.06%	-209.91%	-1,133.33%	-102.97%	-	-
Horiz. %	-39.93%	4.46%	-221.45%	-113.53%	-36.63%	-2.97%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.19	1.20	1.29	1.35	1.39	1.40	1.37	-2.14%
YoY %	-0.83%	-6.98%	-4.44%	-2.88%	-0.71%	2.19%	-	-
Horiz. %	86.86%	87.59%	94.16%	98.54%	101.46%	102.19%	100.00%	-

	31/12/22	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	25.32	30.15	22.41	37.34	41.47	39.81	48.36	-9.46%
YoY %	-16.02%	34.54%	-39.98%	-9.96%	4.17%	-17.68%	-	-
Horiz. %	52.36%	62.34%	46.34%	77.21%	85.75%	82.32%	100.00%	-
EPS	-2.40	0.27	-6.68	-3.43	-1.14	-0.09	3.28	-
YoY %	-988.89%	104.04%	-94.75%	-200.88%	-1,166.67%	-102.74%	-	-
Horiz. %	-73.17%	8.23%	-203.66%	-104.57%	-34.76%	-2.74%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.1845	1.1943	0.6412	0.6733	0.7049	0.7302	0.7423	7.44%
YoY %	-0.82%	86.26%	-4.77%	-4.48%	-3.46%	-1.63%	-	-
Horiz. %	159.57%	160.89%	86.38%	90.70%	94.96%	98.37%	100.00%	-

	31/12/22	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	31/12/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	0.39	0.45	0.955	0.625	0.74	0.77	0.85	-
P/RPS	1.53	1.49	2.12	0.83	0.91	1.01	0.95	7.59%
YoY %	2.68%	-29.72%	155.42%	-8.79%	-9.90%	6.32%	-	-
Horiz. %	161.05%	156.84%	223.16%	87.37%	95.79%	106.32%	100.00%	-
P/EPS	-16.18	163.26	-7.11	-9.08	-32.85	-427.81	14.03	-
YoY %	-109.91%	2,396.20%	21.70%	72.36%	92.32%	-3,149.25%	-	-
Horiz. %	-115.32%	1,163.65%	-50.68%	-64.72%	-234.14%	-3,049.25%	100.00%	-
EY	-6.18	0.61	-14.07	-11.02	-3.04	-0.23	7.13	-
YoY %	-1,113.11%	104.34%	-27.68%	-262.50%	-1,221.74%	-103.23%	-	-
Horiz. %	-86.68%	8.56%	-197.34%	-154.56%	-42.64%	-3.23%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.33	0.37	0.74	0.46	0.53	0.55	0.62	-9.23%
YoY %	-10.81%	-50.00%	60.87%	-13.21%	-3.64%	-11.29%	-	-
Horiz. %	53.23%	59.68%	119.35%	74.19%	85.48%	88.71%	100.00%	-

	31/12/22	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	23/02/23	25/02/22	25/08/20	29/08/19	30/08/18	25/08/17	22/08/16	-
Price	0.36	0.445	0.90	0.575	0.72	0.75	0.835	-
P/RPS	1.42	1.47	2.00	0.77	0.88	0.98	0.94	6.54%
YoY %	-3.40%	-26.50%	159.74%	-12.50%	-10.20%	4.26%	-	-
Horiz. %	151.06%	156.38%	212.77%	81.91%	93.62%	104.26%	100.00%	-
P/EPS	-14.93	161.45	-6.70	-8.35	-31.97	-416.70	13.78	-
YoY %	-109.25%	2,509.70%	19.76%	73.88%	92.33%	-3,123.95%	-	-
Horiz. %	-108.35%	1,171.63%	-48.62%	-60.60%	-232.00%	-3,023.95%	100.00%	-
EY	-6.70	0.62	-14.93	-11.97	-3.13	-0.24	7.26	-
YoY %	-1,180.65%	104.15%	-24.73%	-282.43%	-1,204.17%	-103.31%	-	-
Horiz. %	-92.29%	8.54%	-205.65%	-164.88%	-43.11%	-3.31%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.30	0.37	0.70	0.43	0.52	0.54	0.61	-10.33%
YoY %	-18.92%	-47.14%	62.79%	-17.31%	-3.70%	-11.48%	-	-
Horiz. %	49.18%	60.66%	114.75%	70.49%	85.25%	88.52%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos